OTCPK:EUCTF - Post by User
Comment by
Spiegel62on Feb 04, 2016 12:37pm
80 Views
Post# 24524546
RE:Cash in the bank
RE:Cash in the bank Sure, selling under cash value with 2 ONGOING businesses : Xenemetrix and XwinSys + a royalty stream for 9 years. Whats not to like? Market is out to lunch on EUO.
Here´s just what I think of future royalty stream and what it does in terms of valuation for EUO. Xenemetrix to benefit bottom line further from SICPA gaining traction on GFI contracts. XwinSys Blue Sky thrown in for free.
Fuel marking programs total Worlwide stated market size : USD 1B
% of market taken by SICPA / Royalties / Dividends (70% of royalties) / Valuation at 10% yield
5% : USD 50M = CAD 70M at 5% = CAD 3.5M, Dividend out 70%, 10% yield = 24.5c
10% : USD 100M = CAD 140M at 5% = CAD 7M Dividend out 70%, 10% yield = 49c
15% :USD 150M = CAD 210M at 5% =CAD 10.5M Dividend out 70%,10% yield= 73.5c
20% : USD 200M = CAD 280M at 5% = CAD 14 M Dividend out 70%, 10% yield = 98c
25% : USD 250M = CAD 350M at 5% = CAD 17.5M Dividend out 70%, 10% yield = 1.22
50% : USD 500M = CAD 700M at 5% = CAD 35M Dividend out 70%, 10% yield = 2.44